[BREM] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -73.85%
YoY- 17.35%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 31,704 36,399 25,714 27,299 32,032 21,031 38,653 -3.24%
PBT 10,723 9,443 7,443 6,595 5,308 28,384 11,544 -1.22%
Tax -2,791 -2,584 -1,685 -1,639 -1,381 -3,355 -3,105 -1.75%
NP 7,932 6,859 5,758 4,956 3,927 25,029 8,439 -1.02%
-
NP to SH 5,704 5,090 4,057 3,524 3,003 24,244 6,211 -1.40%
-
Tax Rate 26.03% 27.36% 22.64% 24.85% 26.02% 11.82% 26.90% -
Total Cost 23,772 29,540 19,956 22,343 28,105 -3,998 30,214 -3.91%
-
Net Worth 499,532 427,351 382,710 371,842 361,611 350,053 322,494 7.55%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 499,532 427,351 382,710 371,842 361,611 350,053 322,494 7.55%
NOSH 172,848 132,717 135,233 121,517 125,124 123,693 119,442 6.34%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 25.02% 18.84% 22.39% 18.15% 12.26% 119.01% 21.83% -
ROE 1.14% 1.19% 1.06% 0.95% 0.83% 6.93% 1.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.34 27.43 19.01 22.47 25.60 17.00 32.36 -9.02%
EPS 3.30 3.80 3.00 2.90 2.40 19.60 5.20 -7.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 3.22 2.83 3.06 2.89 2.83 2.70 1.13%
Adjusted Per Share Value based on latest NOSH - 121,517
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.18 10.54 7.44 7.90 9.27 6.09 11.19 -3.24%
EPS 1.65 1.47 1.17 1.02 0.87 7.02 1.80 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4459 1.237 1.1078 1.0763 1.0467 1.0133 0.9335 7.55%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.19 1.51 1.15 1.24 1.21 1.44 1.14 -
P/RPS 6.49 5.51 6.05 5.52 4.73 8.47 3.52 10.72%
P/EPS 36.06 39.37 38.33 42.76 50.42 7.35 21.92 8.64%
EY 2.77 2.54 2.61 2.34 1.98 13.61 4.56 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.41 0.41 0.42 0.51 0.42 -0.40%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 30/08/07 24/08/06 -
Price 1.19 1.46 1.21 1.18 1.18 1.36 1.14 -
P/RPS 6.49 5.32 6.36 5.25 4.61 8.00 3.52 10.72%
P/EPS 36.06 38.07 40.33 40.69 49.17 6.94 21.92 8.64%
EY 2.77 2.63 2.48 2.46 2.03 14.41 4.56 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.43 0.39 0.41 0.48 0.42 -0.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment